Answer:
1. $432,000
2. Finished goods inventory $776,000
Work in process $230,000
Explanation:
1. Preparation of an annual income statement for the Kitchen Ninja knife series
First step is to determine The Total Manufacturing cost per unit
DIRECT MATERIAL
Hardened steel blank $ 4.00
Wood for handle $ 1.50
Packaging $ 0.50
Total direct material $ 6.00
(4.00+1.50+0.50)
Direct labor $ 0.50
Factory overhead (800/250)$3.20
Total manufacturing cost per knife $ 9.70
(6.00+0.50+3.20)
Now let prepare the Income statement
INCOME STATEMENT
Sales $17,920,000
(1120,000 * 16)
Cost of good sold $10,864,000
(1120,000 * 9.7)
Gross profit $7,056,000
($17,920,000-$10,864,000)
Selling expense:
Infomercial campaign $2,000,000
($600,000 +$1400,000 )
Promotional material $3,600,000
(60,000 * $60)
Shipping cost $224,000
(1120,000 * 0.2)
Total selling expense $5,824,000
($2,000,000+$3,600,000+$224,000)
Administrative expense:
Legal expense $800,000
Total selling and administrative expense
$6,624,000
($5,824,000+$800,000)
Income from operation $432,000
($7,056,000-$6,624,000)
Therefore the annual income statement for the Kitchen Ninja knife series will be $432,000
2. Calculation to Determine the balances in the work in process and finished goods inventories for the Kitchen Ninja knife series on December 31, 2016
Calculation for Finished goods inventory
Finished goods inventory=($1,200,000 – $1,120,000) * 9.7
Finished goods inventory=$80,000*9.7
Finished goods inventory= $ 776,000
Calculation for Work in process
Work in process= 25,000 * (6 + 3.20)
Work in process=25,000*9.20
Work in process= $230,000
Therefore the balances in the work in process will be $776,000 and finished goods inventories will be $230,000 for the Kitchen Ninja knife series on December 31, 2016
